| Droits TV | $3.2M |
| Bonus TV de Classement | $1.8M |
| Jour de match | $0 |
| Sponsoring | $650K |
| Merchandising | $3.2M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $100K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $4.4M |
| Salaires staff | $91K |
| Amortissement Transferts | $160K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.7M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2027 | $9.8M | $6.3M | $3.5M | $66.2M |
| Jul 2027 | $15.7M | $6.2M | $9.5M | $80.8M |
| Jun 2027 | $15.4M | $7.2M | $8.2M | $71.2M |
| May 2027 | $7.8M | $7.1M | $690K | $62.8M |
| Apr 2027 | $11.4M | $6.6M | $4.8M | $61.9M |
| Mar 2027 | $12.1M | $13.7M | $-1.6M | $56.9M |
| Feb 2027 | $10.3M | $6.0M | $4.3M | $58.3M |
| Jan 2027 | $12.0M | $7.1M | $4.9M | $53.9M |
| Dec 2026 | $21.0M | $8.2M | $12.8M | $48.9M |
| Nov 2026 | $17.5M | $9.5M | $7.9M | $35.9M |
| Oct 2026 | $14.4M | $8.9M | $5.5M | $27.8M |
| Sep 2026 | $24.2M | $3.4M | $20.8M | $22.1M |
| Sponsor | Revenus annuels |
|---|---|
| Civic Energy | $1.3M |
| Beacon Telecom | $1.1M |
| Aurora Holdings | $5.3M |